Highlights

[YINSON] YoY Annualized Quarter Result on 2017-04-30 [#1]

Stock [YINSON]: YINSON HOLDINGS BHD
Announcement Date 19-Jun-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2018
Quarter 30-Apr-2017  [#1]
Profit Trend QoQ -     22.38%    YoY -     169.42%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Revenue 689,652 461,592 1,026,392 1,176,280 913,184 1,056,608 787,216 -2.18%
  YoY % 49.41% -55.03% -12.74% 28.81% -13.57% 34.22% -
  Horiz. % 87.61% 58.64% 130.38% 149.42% 116.00% 134.22% 100.00%
PBT 305,024 127,200 79,748 151,476 71,880 56,348 34,400 43.82%
  YoY % 139.80% 59.50% -47.35% 110.73% 27.56% 63.80% -
  Horiz. % 886.70% 369.77% 231.83% 440.34% 208.95% 163.80% 100.00%
Tax -63,880 -39,236 -36,796 -27,420 -7,776 -12,276 -5,852 48.89%
  YoY % -62.81% -6.63% -34.19% -252.62% 36.66% -109.77% -
  Horiz. % 1,091.59% 670.47% 628.78% 468.56% 132.88% 209.77% 100.00%
NP 241,144 87,964 42,952 124,056 64,104 44,072 28,548 42.66%
  YoY % 174.14% 104.80% -65.38% 93.52% 45.45% 54.38% -
  Horiz. % 844.70% 308.13% 150.46% 434.55% 224.55% 154.38% 100.00%
NP to SH 241,144 89,504 41,780 121,184 61,620 42,784 28,620 42.60%
  YoY % 169.42% 114.23% -65.52% 96.66% 44.03% 49.49% -
  Horiz. % 842.57% 312.73% 145.98% 423.42% 215.30% 149.49% 100.00%
Tax Rate 20.94 % 30.85 % 46.14 % 18.10 % 10.82 % 21.79 % 17.01 % 3.52%
  YoY % -32.12% -33.14% 154.92% 67.28% -50.34% 28.10% -
  Horiz. % 123.10% 181.36% 271.25% 106.41% 63.61% 128.10% 100.00%
Total Cost 448,508 373,628 983,440 1,052,224 849,080 1,012,536 758,668 -8.38%
  YoY % 20.04% -62.01% -6.54% 23.93% -16.14% 33.46% -
  Horiz. % 59.12% 49.25% 129.63% 138.69% 111.92% 133.46% 100.00%
Net Worth 1,959,403 1,688,678 1,454,026 564,853 293,316 238,733 128,721 57.36%
  YoY % 16.03% 16.14% 157.42% 92.58% 22.86% 85.46% -
  Horiz. % 1,522.20% 1,311.89% 1,129.59% 438.82% 227.87% 185.46% 100.00%
Dividend
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Net Worth 1,959,403 1,688,678 1,454,026 564,853 293,316 238,733 128,721 57.36%
  YoY % 16.03% 16.14% 157.42% 92.58% 22.86% 85.46% -
  Horiz. % 1,522.20% 1,311.89% 1,129.59% 438.82% 227.87% 185.46% 100.00%
NOSH 1,088,194 1,091,512 1,034,158 258,277 200,325 187,978 68,468 58.50%
  YoY % -0.30% 5.55% 300.41% 28.93% 6.57% 174.55% -
  Horiz. % 1,589.33% 1,594.17% 1,510.41% 377.22% 292.58% 274.55% 100.00%
Ratio Analysis
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
NP Margin 34.97 % 19.06 % 4.18 % 10.55 % 7.02 % 4.17 % 3.63 % 45.82%
  YoY % 83.47% 355.98% -60.38% 50.28% 68.35% 14.88% -
  Horiz. % 963.36% 525.07% 115.15% 290.63% 193.39% 114.88% 100.00%
ROE 12.31 % 5.30 % 2.87 % 21.45 % 21.01 % 17.92 % 22.23 % -9.37%
  YoY % 132.26% 84.67% -86.62% 2.09% 17.24% -19.39% -
  Horiz. % 55.38% 23.84% 12.91% 96.49% 94.51% 80.61% 100.00%
Per Share
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 63.38 42.29 99.25 455.43 455.85 562.09 1,149.74 -38.28%
  YoY % 49.87% -57.39% -78.21% -0.09% -18.90% -51.11% -
  Horiz. % 5.51% 3.68% 8.63% 39.61% 39.65% 48.89% 100.00%
EPS 22.16 8.20 4.04 46.92 30.76 22.76 41.80 -10.03%
  YoY % 170.24% 102.97% -91.39% 52.54% 35.15% -45.55% -
  Horiz. % 53.01% 19.62% 9.67% 112.25% 73.59% 54.45% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.8006 1.5471 1.4060 2.1870 1.4642 1.2700 1.8800 -0.72%
  YoY % 16.39% 10.04% -35.71% 49.36% 15.29% -32.45% -
  Horiz. % 95.78% 82.29% 74.79% 116.33% 77.88% 67.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,092,967
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 63.10 42.23 93.91 107.62 83.55 96.67 72.03 -2.18%
  YoY % 49.42% -55.03% -12.74% 28.81% -13.57% 34.21% -
  Horiz. % 87.60% 58.63% 130.38% 149.41% 115.99% 134.21% 100.00%
EPS 22.06 8.19 3.82 11.09 5.64 3.91 2.62 42.59%
  YoY % 169.35% 114.40% -65.55% 96.63% 44.25% 49.24% -
  Horiz. % 841.98% 312.60% 145.80% 423.28% 215.27% 149.24% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.7927 1.5450 1.3303 0.5168 0.2684 0.2184 0.1178 57.36%
  YoY % 16.03% 16.14% 157.41% 92.55% 22.89% 85.40% -
  Horiz. % 1,521.82% 1,311.55% 1,129.29% 438.71% 227.84% 185.40% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 -
Price 3.3500 2.7600 2.9100 8.5300 2.7900 1.7800 1.0800 -
P/RPS 5.29 6.53 2.93 1.87 0.61 0.32 0.09 97.06%
  YoY % -18.99% 122.87% 56.68% 206.56% 90.63% 255.56% -
  Horiz. % 5,877.78% 7,255.56% 3,255.56% 2,077.78% 677.78% 355.56% 100.00%
P/EPS 15.12 33.66 72.03 18.18 9.07 7.82 2.58 34.24%
  YoY % -55.08% -53.27% 296.20% 100.44% 15.98% 203.10% -
  Horiz. % 586.05% 1,304.65% 2,791.86% 704.65% 351.55% 303.10% 100.00%
EY 6.61 2.97 1.39 5.50 11.03 12.79 38.70 -25.49%
  YoY % 122.56% 113.67% -74.73% -50.14% -13.76% -66.95% -
  Horiz. % 17.08% 7.67% 3.59% 14.21% 28.50% 33.05% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.86 1.78 2.07 3.90 1.91 1.40 0.57 21.77%
  YoY % 4.49% -14.01% -46.92% 104.19% 36.43% 145.61% -
  Horiz. % 326.32% 312.28% 363.16% 684.21% 335.09% 245.61% 100.00%
Price Multiplier on Announcement Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 19/06/17 30/06/16 30/06/15 27/06/14 28/06/13 29/06/12 28/06/11 -
Price 3.4000 2.7300 3.0500 2.8600 4.7200 2.1500 1.8200 -
P/RPS 5.36 6.46 3.07 0.63 1.04 0.38 0.16 79.45%
  YoY % -17.03% 110.42% 387.30% -39.42% 173.68% 137.50% -
  Horiz. % 3,350.00% 4,037.50% 1,918.75% 393.75% 650.00% 237.50% 100.00%
P/EPS 15.34 33.29 75.50 6.10 15.34 9.45 4.35 23.35%
  YoY % -53.92% -55.91% 1,137.70% -60.23% 62.33% 117.24% -
  Horiz. % 352.64% 765.29% 1,735.63% 140.23% 352.64% 217.24% 100.00%
EY 6.52 3.00 1.32 16.41 6.52 10.59 22.97 -18.92%
  YoY % 117.33% 127.27% -91.96% 151.69% -38.43% -53.90% -
  Horiz. % 28.38% 13.06% 5.75% 71.44% 28.38% 46.10% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.89 1.76 2.17 1.31 3.22 1.69 0.97 11.75%
  YoY % 7.39% -18.89% 65.65% -59.32% 90.53% 74.23% -
  Horiz. % 194.85% 181.44% 223.71% 135.05% 331.96% 174.23% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

417  303  572  620 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.79+0.06 
 HIBISCS 0.94+0.06 
 HIBISCS-WC 0.45+0.035 
 SAPNRGC64 0.175+0.015 
 HUBLINE 0.120.00 
 RSENA-WA 0.03-0.005 
 UMWOG 0.30+0.005 
 PUC 0.265-0.005 
 SUMATEC 0.07+0.005 
 HSI-H2Z 0.275-0.055 
Partners & Brokers